Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MJ-Ejendomme ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.6% 2.4% 2.5% 2.5% 2.7% 1.7% 10.0% 10.0%   Credit score (0-100)   54 64 61 62 60 74 24 24   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 3.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   130 163 371 708 511 1,095 0.0 0.0   EBITDA   278 163 371 708 511 1,095 0.0 0.0   EBIT   204 120 193 530 322 906 0.0 0.0   Pre-tax profit (PTP)   195.8 105.8 96.1 394.2 187.3 782.6 0.0 0.0   Net earnings   150.7 77.5 70.6 323.9 148.3 621.6 0.0 0.0   Pre-tax profit without non-rec. items   196 106 96.1 394 187 783 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,509 8,518 8,390 8,212 8,588 8,399 0.0 0.0   Shareholders equity total   950 1,028 1,098 1,422 1,571 2,192 2,142 2,142   Interest-bearing liabilities   727 7,633 7,051 6,538 6,600 6,006 0.0 0.0   Balance sheet total (assets)   1,731 8,681 8,422 8,221 8,588 8,645 2,142 2,142   Net Debt   526 7,492 7,051 6,538 6,600 5,764 -2,142 -2,142     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   130 163 371 708 511 1,095 0.0 0.0   Gross profit growth   69.8% 25.0% 127.9% 91.0% -27.9% 114.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,731 8,681 8,422 8,221 8,588 8,645 2,142 2,142   Balance sheet change%   -32.9% 401.5% -3.0% -2.4% 4.5% 0.7% -75.2% 0.0%   Added value   277.9 162.7 370.7 708.1 499.3 1,095.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,100 6,967 -305 -355 187 -378 -8,399 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   156.8% 74.0% 52.1% 74.9% 63.0% 82.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.5% 2.3% 2.3% 6.4% 3.8% 10.6% 0.0% 0.0%   ROI %   9.6% 2.3% 2.3% 6.6% 4.0% 11.2% 0.0% 0.0%   ROE %   17.2% 7.8% 6.6% 25.7% 9.9% 33.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   54.9% 11.8% 13.0% 17.3% 18.3% 25.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   189.3% 4,605.9% 1,902.2% 923.3% 1,292.6% 526.2% 0.0% 0.0%   Gearing %   76.5% 742.6% 641.9% 459.6% 420.2% 274.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.3% 1.3% 2.0% 2.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   2.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   201.1 141.6 0.0 0.0 0.0 242.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   128.4 -6,843.9 -6,686.5 -6,224.7 -6,484.7 -5,708.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0